Cash flow Ingersoll-Rand (India) Limited

Stocks

INGERRAND

INE177A01018

Industrial Machinery & Equipment

Market Closed - NSE India S.E. 07:05:08 2026-09-30 EDT			5-day change	1st Jan Change
4,144.00 ^INR	-1.22%		-0.07%	+18.50%

08-15	Ingersoll-Rand Limited Declares Final Dividend for the Financial Year Ended on March 31, 2026	CI
08-14	Ingersoll - Rand Limited Appoints Ajay Shriram as Additional Non-Executive Independent Director and Announces Committee Changes, Effective August 15, 2026	CI

fc37.o8TgcbmVovj_NnsEoWLd7pI_77LIhR88WND64mgqJqU.9PTYQsG4zaqVaS5z4Ay3qOhN1p_x1XAKYLrLjTl-XNXqvpJEwf7Or5F0HA

Published financial data: INGERSOLL-RAND (INDIA) LIMITED

Annual

Quarterly

Halfyear

YTD

LTM

Fiscal Period: March	2022 (INR)	2023 (INR)	2024 (INR)	2025 (INR)	2026 (INR)
Revenues	9.1B	11.51B	12.14B	13.36B	13.92B
Total Revenues	9.1B	11.51B	12.14B	13.36B	13.92B
Cost of Goods Sold, Total	5.71B	6.92B	6.96B	7.5B	7.9B
Gross Profit	3.38B	4.59B	5.18B	5.86B	6.03B
Selling General & Admin Expenses, Total	1.04B	1.13B	1.21B	1.24B	1.44B
Provision for Bad Debts	-	-	-	-	546K
Depreciation & Amortization - (IS)	141M	163M	177M	171M	151M
Other Operating Expenses	773M	944M	981M	951M	1.06B
Other Operating Expenses, Total	1.96B	2.23B	2.37B	2.36B	2.65B
Operating Income	1.43B	2.36B	2.81B	3.5B	3.38B
Interest Expense, Total	-25.53M	-5.73M	-20.69M	-13.63M	-15.03M
Interest And Investment Income	73.48M	111M	191M	120M	87.41M
Net Interest Expenses	47.94M	105M	170M	106M	72.38M
Currency Exchange Gains (Loss)	4.14M	19.3M	-3.96M	-1.2M	-35.94M
Other Non Operating Income (Expenses)	1.33M	-16.91M	962K	1.21M	1.04M
EBT, Excl. Unusual Items	1.48B	2.46B	2.98B	3.61B	3.42B
Gain (Loss) On Sale Of Assets	935K	-489K	-91K	-2.75M	12.78M
Insurance Settlements	-	-	-	-	5.39M
EBT, Incl. Unusual Items	1.48B	2.46B	2.98B	3.6B	3.43B
Income Tax Expense	382M	637M	757M	928M	874M
Earnings From Continuing Operations	1.1B	1.83B	2.22B	2.68B	2.56B
Net Income to Company	1.1B	1.83B	2.22B	2.68B	2.56B
Net Income - (IS)	1.1B	1.83B	2.22B	2.68B	2.56B
Net Income to Common Incl Extra Items	1.1B	1.83B	2.22B	2.68B	2.56B
Net Income to Common Excl. Extra Items	1.1B	1.83B	2.22B	2.68B	2.56B
Per Share Items
Net EPS - Basic	34.89	57.86	70.45	84.74	81.1
Basic EPS - Continuing Operations	34.89	57.86	70.45	84.74	81.1
Basic Weighted Average Shares Outstanding	31.57M	31.57M	31.57M	31.57M	31.57M
Net EPS - Diluted	34.89	57.86	70.45	84.74	81.1
Diluted EPS - Continuing Operations	34.89	57.86	70.45	84.74	81.1
Diluted Weighted Average Shares Outstanding	31.57M	31.57M	31.57M	31.57M	31.57M
Normalized Basic EPS	29.35	48.77	59.01	71.4	67.63
Normalized Diluted EPS	29.35	48.77	59.01	71.4	67.63
Dividend Per Share	20	27	70	80	75
Payout Ratio	8.6	86.42	99.37	88.5	98.64
Supplemental Items
EBITDA	1.54B	2.48B	2.96B	3.64B	3.5B
EBITA	1.43B	2.36B	2.81B	3.5B	3.38B
EBIT	1.43B	2.36B	2.81B	3.5B	3.38B
EBITDAR	1.53B	2.48B	2.95B	3.64B	3.5B
Total Revenues (As Reported)	9.23B	11.7B	12.41B	13.75B	14.31B
Effective Tax Rate - (Ratio)	25.76	25.85	25.38	25.76	25.44
Total Current Taxes	376M	644M	804M	892M	938M
Total Deferred Taxes	6.12M	-7.44M	-47.25M	36.57M	-64.47M
Normalized Net Income	927M	1.54B	1.86B	2.25B	2.13B
Interest on Long-Term Debt	6.18M	5M	2.26M	6.36M	10.12M
Non-Cash Pension Expense	836K	11.46M	451K	-788K	120M
Supplemental Operating Expense Items
Advertising Expense	862K	10.17M	6.94M	28.36M	19.97M
Selling and Marketing Expenses	862K	10.17M	6.94M	28.36M	19.97M
Research And Development Expense From Footnotes	26.59M	37.03M	37.28M	48.7M	51.47M
Net Rental Expense, Total	-5.69M	-6.9M	-4.28M	-903K	-3.65M
Imputed Operating Lease Interest Expense	-13.45M	-5.11M	-13.25M	-1.19M	-4.48M
Imputed Operating Lease Depreciation	7.76M	-1.78M	8.97M	283K	833K
Maintenance & Repair Expenses, Total	55.46M	48.13M	44.08M	53.99M	67.73M
Stock-Based Comp., SG&A Exp. (Total)	83.59M	28.25M	2.32M	15.41M	18.49M
Stock-Based Comp., Other (Total)	-	-	-3.46M	-6.68M	-
Total Stock-Based Compensation	83.59M	28.25M	-1.14M	8.72M	18.49M

Fiscal Period: March	2022 (INR)	2023 (INR)	2024 (INR)	2025 (INR)	2026 (INR)
Assets
Cash And Equivalents	2.92B	2.73B	2.2B	2.09B	1.58B
Total Cash And Short Term Investments	2.92B	2.73B	2.2B	2.09B	1.58B
Accounts Receivable, Total	2.41B	2.68B	2.49B	3.01B	2.99B
Other Receivables	33.24M	39.8M	45.57M	50.68M	39.85M
Notes Receivable	-	-	-	-	-
Total Receivables	2.45B	2.72B	2.53B	3.06B	3.03B
Inventory	1.61B	1.62B	1.75B	1.73B	2.15B
Prepaid Expenses	44.19M	50.33M	55.57M	54.15M	53.08M
Other Current Assets, Total	148M	100M	127M	124M	108M
Total Current Assets	7.16B	7.22B	6.67B	7.06B	6.92B
Gross Property Plant And Equipment	1.78B	1.85B	2.28B	2.83B	3.52B
Accumulated Depreciation	-618M	-709M	-827M	-955M	-1.04B
Net Property Plant And Equipment	1.17B	1.14B	1.46B	1.87B	2.48B
Other Intangibles, Total	2.55M	1.76M	978K	194K	-
Loans Receivable Long-Term	-	-	-	-	-
Deferred Tax Assets Long-Term	5.08M	12.32M	56.4M	28.47M	92.38M
Other Long-Term Assets, Total	241M	215M	338M	361M	504M
Total Assets	8.58B	8.59B	8.52B	9.32B	9.99B
Liabilities
Accounts Payable, Total	2B	1.94B	1.57B	2.16B	2.5B
Accrued Expenses, Total	298M	319M	429M	374M	448M
Current Portion of Leases	31.48M	33.87M	20.57M	15.01M	16.37M
Current Income Taxes Payable	54.73M	62.97M	81.51M	42.14M	11.74M
Unearned Revenue Current, Total	530M	336M	372M	301M	481M
Other Current Liabilities	74.32M	69.21M	122M	172M	249M
Total Current Liabilities	2.99B	2.76B	2.6B	3.07B	3.71B
Long-Term Leases	45.98M	12.32M	40.17M	90.4M	74.04M
Unearned Revenue Non Current	27.28M	35.36M	78.2M	63.39M	49.23M
Pension & Other Post Retirement Benefits	-	-	-	-	-
Deferred Tax Liability Non Current	-	-	-	-	-
Other Non Current Liabilities	1.08M	1.36M	1.98M	1.85M	1.88M
Total Liabilities	3.06B	2.81B	2.72B	3.22B	3.83B
Common Stock, Total	316M	316M	316M	316M	316M
Retained Earnings	5.25B	5.49B	5.51B	5.82B	5.85B
Comprehensive Income and Other	-42.72M	-29.24M	-20.96M	-37.9M	-9.08M
Total Common Equity	5.52B	5.78B	5.8B	6.09B	6.16B
Total Equity	5.52B	5.78B	5.8B	6.09B	6.16B
Total Liabilities And Equity	8.58B	8.59B	8.52B	9.32B	9.99B
Supplemental Items
ECS Total Shares Outstanding on Filing Date	31.57M	31.57M	31.57M	31.57M	31.57M
ECS Total Common Shares Outstanding	31.57M	31.57M	31.57M	31.57M	31.57M
Book Value / Share	174.82	183.11	183.82	193.02	195.04
Tangible Book Value	5.52B	5.78B	5.8B	6.09B	6.16B
Tangible Book Value Per Share	174.74	183.05	183.79	193.02	195.04
Total Debt	77.46M	46.19M	60.73M	105M	90.4M
Net Debt	-2.84B	-2.68B	-2.14B	-1.98B	-1.48B
Debt Equivalent of Unfunded Proj. Benefit Obligation	13.29M	12.18M	-10.95M	13.66M	125M
Debt Equivalent Oper. Leases	-45.54M	-55.18M	-34.24M	-7.22M	-29.18M
Account Code - Inventory Valuation	5	5	5	5	5
Inventories - Raw Materials, Total	1.09B	1.12B	1.19B	1.15B	1.42B
Inventories - Work In Process, Total	112M	162M	219M	145M	169M
Inventories - Finished Goods, Total	407M	343M	338M	437M	563M
Land - (BS)	6.13M	-	-	-	-
Buildings, Total	623M	635M	637M	637M	1.33B
Machinery, Total	978M	1.07B	1.13B	1.15B	1.39B
Full Time Employees	536	535	539	537	540
Assets on Operating Lease - Gross	27.81M	45.45M	52.78M	68.25M	66.96M
Assets on Operating Lease - Accumulated Depreciation	-13.67M	-20.32M	-41.8M	-53.56M	-51.89M
Accumulated Allowance for Doubtful Accounts (Supple)	77.73M	76.34M	88.11M	101M	156M

Fiscal Period: March	2022 (INR)	2023 (INR)	2024 (INR)	2025 (INR)	2026 (INR)
Net Income	1.1B	1.83B	2.22B	2.68B	2.56B
Depreciation & Amortization - CF	140M	163M	177M	170M	151M
Depreciation & Amortization, Total	140M	163M	177M	170M	151M
Amortization of Deferred Charges, Total - (CF)	784K	784K	784K	784K	194K
(Gain) Loss From Sale Of Asset	-935K	489K	91K	2.75M	-12.78M
Stock-Based Compensation (CF)	12.98M	15.62M	-1.14M	8.72M	18.49M
Provision and Write-off of Bad Debts	-	-	-	-	56.1M
Other Operating Activities, Total	-12.74M	-56.66M	-203M	-132M	-207M
Change In Accounts Receivable	-587M	-490M	191M	-570M	-35.71M
Change In Inventories	-657M	-13.56M	-126M	14.04M	-420M
Change In Accounts Payable	528M	-61.76M	-367M	590M	336M
Change in Other Net Operating Assets	284M	97.08M	175M	-109M	290M
Cash from Operations	809M	1.48B	2.07B	2.65B	2.74B
Capital Expenditure	-122M	-148M	-488M	-489M	-786M
Sale of Property, Plant, and Equipment	1.86M	-	433K	131K	14.73M
Investment in Marketable and Equity Securities, Total	-	-	-	-	-
Net (Increase) Decrease in Loans Originated / Sold - Investing	-	-	-	-	-
Other Investing Activities, Total	67.25M	102M	144M	114M	77.62M
Cash from Investing	-53.39M	-46.48M	-343M	-375M	-694M
Long-Term Debt Repaid, Total	-29.57M	-33.56M	-33.63M	-21.15M	-15.01M
Total Debt Repaid	-29.57M	-33.56M	-33.63M	-21.15M	-15.01M
Common Dividends Paid	-94.72M	-1.58B	-2.21B	-2.37B	-2.53B
Common & Preferred Stock Dividends Paid	-94.72M	-1.58B	-2.21B	-2.37B	-2.53B
Special Dividend Paid	-	-	-	-	-
Other Financing Activities, Total	-6.18M	-5M	-7.87M	-6.36M	-10.12M
Cash from Financing	-130M	-1.62B	-2.25B	-2.4B	-2.55B
Foreign Exchange Rate Adjustments	-	-4.54M	-145K	5.94M	-6.82M
Net Change in Cash	625M	-187M	-526M	-114M	-515M
Supplemental Items
Cash Interest Paid	6.18M	5M	7.87M	6.36M	10.12M
Cash Income Tax Paid (Refund)	338M	619M	789M	930M	983M
Levered Free Cash Flow	665M	1.04B	1.31B	1.84B	1.75B
Unlevered Free Cash Flow	681M	1.04B	1.32B	1.85B	1.76B
Change In Net Working Capital	314M	471M	124M	26.77M	-263M
Net Debt Issued / Repaid	-29.57M	-33.56M	-33.63M	-21.15M	-15.01M

Fiscal Period: March	2022 (INR)	2023 (INR)	2024 (INR)	2025 (INR)	2026 (INR)
Profitability
Return on Assets	11.67	17.38	20.55	24.52	21.87
Return on Total Capital	17.52	25.78	30.08	36.27	33.93
Return On Equity %	21.97	32.33	38.4	44.98	41.8
Return on Common Equity	21.97	32.33	38.4	44.98	41.8
Margin Analysis
Gross Profit Margin %	37.2	39.88	42.68	43.86	43.29
SG&A Margin	11.44	9.78	9.96	9.28	10.32
EBITDA Margin %	16.9	21.59	24.35	27.25	25.17
EBITA Margin %	15.71	20.47	23.18	26.19	24.26
EBIT Margin %	15.71	20.47	23.18	26.19	24.26
Income From Continuing Operations Margin %	12.1	15.87	18.32	20.02	18.39
Net Income Margin %	12.1	15.87	18.32	20.02	18.39
Net Avail. For Common Margin %	12.1	15.87	18.32	20.02	18.39
Normalized Net Income Margin	10.18	13.38	15.35	16.87	15.33
Levered Free Cash Flow Margin	7.31	9.05	10.79	13.78	12.56
Unlevered Free Cash Flow Margin	7.49	9.08	10.9	13.85	12.63
Asset Turnover
Asset Turnover	1.19	1.36	1.42	1.5	1.44
Fixed Assets Turnover	7.84	9.97	9.34	8.03	6.41
Receivables Turnover (Average Receivables)	4.3	4.72	4.7	4.91	4.65
Inventory Turnover (Average Inventory)	4.47	4.29	4.13	4.31	4.06
Short Term Liquidity
Current Ratio	2.4	2.61	2.57	2.3	1.87
Quick Ratio	1.8	1.97	1.82	1.68	1.24
Operating Cash Flow to Current Liabilities	0.27	0.54	0.8	0.86	0.74
Days Sales Outstanding (Average Receivables)	84.95	77.27	77.92	74.36	78.53
Days Outstanding Inventory (Average Inventory)	81.67	85.16	88.61	84.67	89.83
Average Days Payable Outstanding	98.01	103.67	90.74	91.08	102.37
Cash Conversion Cycle (Average Days)	68.6	58.76	75.79	67.95	65.99
Long Term Solvency
Total Debt/Equity	1.4	0.8	1.05	1.73	1.47
Total Debt / Total Capital	1.38	0.79	1.04	1.7	1.45
LT Debt/Equity	0.83	0.21	0.69	1.48	1.2
Long-Term Debt / Total Capital	0.82	0.21	0.68	1.46	1.18
Total Liabilities / Total Assets	35.67	32.72	31.9	34.61	38.36
EBIT / Interest Expense	55.97	411.2	135.99	256.71	224.71
EBITDA / Interest Expense	61.47	439.56	144.53	269.16	234.74
(EBITDA - Capex) / Interest Expense	56.67	413.68	120.94	233.26	182.43
Total Debt / EBITDA	0.05	0.02	0.02	0.03	0.03
Net Debt / EBITDA	-1.81	-1.07	-0.72	-0.54	-0.42
Total Debt / (EBITDA - Capex)	0.05	0.02	0.02	0.03	0.03
Net Debt / (EBITDA - Capex)	-1.96	-1.13	-0.86	-0.62	-0.54
Growth Over Prior Year
Total Revenues, 1 Yr. Growth %	47.3	26.47	5.47	11.53	4.2
Gross Profit, 1 Yr. Growth %	37.58	35.61	12.88	16.63	2.85
EBITDA, 1 Yr. Growth %	34.24	61.58	18.96	23.2	-3.76
EBITA, 1 Yr. Growth %	36.74	64.86	19.39	24.42	-3.48
EBIT, 1 Yr. Growth %	36.74	64.86	19.39	24.42	-3.48
Earnings From Cont. Operations, 1 Yr. Growth %	52.23	65.82	21.76	20.3	-4.3
Net Income, 1 Yr. Growth %	52.23	65.82	21.76	20.3	-4.3
Normalized Net Income, 1 Yr. Growth %	37.62	66.16	20.99	20.99	-5.28
Diluted EPS Before Extra, 1 Yr. Growth %	52.23	65.82	21.76	20.3	-4.3
Accounts Receivable, 1 Yr. Growth %	32.51	22.14	-7.1	23.19	-0.62
Inventory, 1 Yr. Growth %	69.18	0.84	7.8	-0.8	24.23
Net Property, Plant and Equip., 1 Yr. Growth %	1.04	-2.12	27.59	28.35	32.43
Total Assets, 1 Yr. Growth %	27.61	2.77	-0.82	9.36	7.2
Tangible Book Value, 1 Yr. Growth %	22.49	4.75	0.4	5.02	1.05
Common Equity, 1 Yr. Growth %	22.46	4.74	0.39	5.01	1.05
Cash From Operations, 1 Yr. Growth %	5.75	83.02	39.75	28.11	3.24
Capital Expenditures, 1 Yr. Growth %	83.29	21.05	229.11	0.31	60.67
Levered Free Cash Flow, 1 Yr. Growth %	-0.52	54.21	27.16	40.66	-5.07
Unlevered Free Cash Flow, 1 Yr. Growth %	0.28	53.39	26.57	39.93	-5
Dividend Per Share, 1 Yr. Growth %	566.67	35	159.26	14.29	-6.25
Compound Annual Growth Rate Over Two Years
Total Revenues, 2 Yr. CAGR %	13.56	36.49	15.49	7.76	7.8
Gross Profit, 2 Yr. CAGR %	5.57	36.59	23.72	13	9.52
EBITDA, 2 Yr. CAGR %	20.45	47.28	38.64	21.06	8.89
EBITA, 2 Yr. CAGR %	23.08	50.14	40.3	21.88	9.59
EBIT, 2 Yr. CAGR %	23.08	50.14	40.3	21.88	9.59
Earnings From Cont. Operations, 2 Yr. CAGR %	14.1	58.88	42.09	21.03	7.3
Net Income, 2 Yr. CAGR %	14.1	58.88	42.09	21.03	7.3
Normalized Net Income, 2 Yr. CAGR %	14.9	51.22	41.78	20.99	7.05
Diluted EPS Before Extra, 2 Yr. CAGR %	14.1	58.88	42.09	21.03	7.3
Accounts Receivable, 2 Yr. CAGR %	29.56	21.27	6.52	5.91	10.65
Inventory, 2 Yr. CAGR %	42.77	30.62	4.26	3.41	11.01
Net Property, Plant and Equip., 2 Yr. CAGR %	-0.64	-0.55	11.75	27.97	30.37
Total Assets, 2 Yr. CAGR %	24.64	13.04	0.96	4.15	8.28
Tangible Book Value, 2 Yr. CAGR %	20.37	13.28	2.55	2.69	3.02
Common Equity, 2 Yr. CAGR %	20.33	13.25	2.54	2.67	3.01
Cash From Operations, 2 Yr. CAGR %	-14.02	39.12	59.93	33.8	15
Capital Expenditures, 2 Yr. CAGR %	38.78	48.95	99.59	81.69	26.95
Levered Free Cash Flow, 2 Yr. CAGR %	-29.88	24.79	39.26	33.74	15.55
Unlevered Free Cash Flow, 2 Yr. CAGR %	-29.46	24.03	39.34	33.08	15.29
Dividend Per Share, 2 Yr. CAGR %	158.2	200	87.08	72.13	3.51
Compound Annual Growth Rate Over Three Years
Total Revenues, 3 Yr. CAGR %	7.18	17.71	25.25	13.67	6.56
Gross Profit, 3 Yr. CAGR %	3.29	14.76	28.18	20.08	9.51
EBITDA, 3 Yr. CAGR %	7.87	32.84	37.16	33.29	12.14
EBITA, 3 Yr. CAGR %	8.74	35.67	39.1	34.79	12.76
EBIT, 3 Yr. CAGR %	8.74	35.67	39.1	34.79	12.76
Earnings From Cont. Operations, 3 Yr. CAGR %	10.82	29.24	45.4	34.42	11.92
Net Income, 3 Yr. CAGR %	10.82	29.24	45.4	34.42	11.92
Normalized Net Income, 3 Yr. CAGR %	5.14	29.93	40.38	34.49	11.51
Diluted EPS Before Extra, 3 Yr. CAGR %	10.82	29.24	45.4	34.42	11.92
Accounts Receivable, 3 Yr. CAGR %	12.56	23.05	10.96	11.07	3.69
Inventory, 3 Yr. CAGR %	21.14	27.14	22.52	2.55	9.93
Net Property, Plant and Equip., 3 Yr. CAGR %	-0.68	-1.14	8.06	17.03	29.44
Total Assets, 3 Yr. CAGR %	12.69	15.87	8.22	3.69	5.16
Tangible Book Value, 3 Yr. CAGR %	9.64	14.92	8.81	3.37	2.14
Common Equity, 3 Yr. CAGR %	9.66	14.89	8.79	3.36	2.13
Cash From Operations, 3 Yr. CAGR %	30.23	10.6	39.33	48.53	22.72
Capital Expenditures, 3 Yr. CAGR %	11.13	32.6	94	58.69	74.4
Levered Free Cash Flow, 3 Yr. CAGR %	55.15	-8.35	25.11	39.73	19.3
Unlevered Free Cash Flow, 3 Yr. CAGR %	57.16	-8.61	24.87	39.53	18.94
Dividend Per Share, 3 Yr. CAGR %	49.38	108.01	185.75	58.74	40.57
Compound Annual Growth Rate Over Five Years
Total Revenues, 5 Yr. CAGR %	7.96	13.36	10.43	13.62	17.65
Gross Profit, 5 Yr. CAGR %	7.47	12.29	11.02	14.05	19.63
EBITDA, 5 Yr. CAGR %	15.87	23.2	19.26	28	25.06
EBITA, 5 Yr. CAGR %	18.25	25.75	20.41	29.98	26.44
EBIT, 5 Yr. CAGR %	18.25	25.75	20.41	29.98	26.44
Earnings From Cont. Operations, 5 Yr. CAGR %	7.35	15.49	22.4	25.89	28.76
Net Income, 5 Yr. CAGR %	7.35	15.49	22.4	25.89	28.76
Normalized Net Income, 5 Yr. CAGR %	6.48	13.35	18.5	26.28	25.96
Diluted EPS Before Extra, 5 Yr. CAGR %	7.35	15.49	22.4	25.89	28.76
Accounts Receivable, 5 Yr. CAGR %	19.52	19.13	8.02	15.88	10.39
Inventory, 5 Yr. CAGR %	12.96	15.82	14.08	17.06	17.78
Net Property, Plant and Equip., 5 Yr. CAGR %	-1.84	-1.3	4.12	9.61	16.49
Total Assets, 5 Yr. CAGR %	-6.68	-7.79	7.29	11.03	8.24
Tangible Book Value, 5 Yr. CAGR %	-12.27	-12.53	6.75	9.86	6.46
Common Equity, 5 Yr. CAGR %	-12.26	-12.52	6.75	9.84	6.44
Cash From Operations, 5 Yr. CAGR %	-7.81	13.93	41.38	19.35	29.03
Capital Expenditures, 5 Yr. CAGR %	-18.14	8.55	40.46	50.41	63.74
Levered Free Cash Flow, 5 Yr. CAGR %	-18.35	7.52	49.03	6.37	21.2
Unlevered Free Cash Flow, 5 Yr. CAGR %	-18	7.6	49.77	6.21	20.95
Dividend Per Share, 5 Yr. CAGR %	27.23	35.1	63.45	92.84	90.37